Property Info
- MLS L4946859
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1242
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate8.8 | Gross Yield9.8% | Annual Rent$25,320.00 | Property Taxes$2,660.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,320.00 $2,110.00 / mo | $126,600.00 $2,110.00 / mo | $253,200.00 $2,110.00 / mo | |||
| Estimated Expenses | $2,660.75 | $13,303.75 | $26,607.50 | |||
| Net Cash Flow | $22,659.25 | $113,296.25 | $226,592.50 |